← Buffalo Wild Wings /

Financials

RM1037628
Dashboard › Buffalo Wild Wings › Financial Intelligence

Buffalo Wild Wings

21372 US HIGHWAY 59, New Caney, TX 77357 · TABC RM1037628

Mixed Beverage New Caney Market Enriched 2026-08-28
$879,235 Annual gross (L12M) ▲ 13.1% latest MoM Click for monthly detail
$73,270 Avg monthly ▲ 21.7% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $247,109/yr est. net Click for cost model
$618k–$865k Est. acquisition range 0.84× annual gross (blended) Click for valuation methods
Liquor sales only — total revenue is higher
Every dollar on this page comes from Mixed Beverage Gross Receipts filings — the alcohol portion of total sales. For a Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $1,256,050 – $1,758,470/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Buffalo Wild Wings My bars

Executive Summary

Click to expand full narrative

Buffalo Wild Wings is a mixed-beverage licensed establishment at 21372 US HIGHWAY 59, New Caney, Texas (TABC RM1037628). Over the most recent 12 months it reported $879,235 in gross alcohol sales, averaging $73,270/month with a best month of $89,149. Sales mix: ~32% liquor · 68% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $247,109 (~28% margin). Acquisition value is estimated at $618k–$865k across revenue-multiple, SDE-multiple, and cap-rate methods. All revenue figures are gross mixed-beverage receipts as filed with the Texas Comptroller; they exclude cash income such as cover charges, game machines, or merchandise.

Sales performance · last 12 months

Texas Comptroller mixed-beverage gross receipts actual

Annual gross
$879,235
Avg monthly
$73,270
Best month
$89,149
Jul 2026
Sales mix
32% Liq
68% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Detailed property records not available for this location. Occupancy below uses submarket heuristics only.

Estimated occupancy heuristic

Est. base rent (10.5% of gross)$7,693/mo
NNN CAM / insurance$1,154/mo
Total occupancy$9,008/mo

Note

County property records couldn't be matched to this address. Occupancy is modeled from a revenue-based heuristic and is less accurate than a direct property record match.

Profit scenarios

Texas bar cost model applied to $879,235 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$879,235
COGS (24%)−$211,016
Labor (14%)−$123,093
Occupancy−$97,292
TX MB gross tax (6.7%)−$58,909
Utilities / ins / mktg (8%)−$70,339
Card surcharge net+$9,672
Net profit $328,258
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$879,235
COGS (27%)−$237,393
Labor (17%)−$149,470
Occupancy−$108,102
TX MB gross tax (6.7%)−$58,909
Utilities / ins / mktg (10%)−$87,924
Card surcharge net+$9,672
Net profit $247,109
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$879,235
COGS (30%)−$263,770
Labor (22%)−$193,432
Occupancy−$118,912
TX MB gross tax (6.7%)−$58,909
Utilities / ins / mktg (12%)−$105,508
Card surcharge net+$9,672
Net profit $148,375
Disclaimer: Revenue is mixed-beverage gross receipts from the Texas Comptroller — it does not include cash income like door charges, game machines, merchandise, or event rentals (which can add 10–25% for nightclubs). Cost ratios are industry benchmarks for Texas MB-permit bars. Rent is estimated from submarket comps; property tax is from county public records pro-rated by square footage. Actual profit depends on lease terms, staffing, owner salary, and one-time costs.

Owner income estimator

Split likely net profit across ownership estimated

TABC licensee Texas Bww Restaurants INC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $247,109/year. Actual owner income depends on salary draws, distributions, debt service, and tax structure. Consult an accountant for actual income projections.

Acquisition value estimate

Based on most-likely scenario (~$247,109 net) estimated

Revenue multiple
$440k–$703k
0.5–0.8× gross
SDE multiple
$618k–$865k
2.5–3.5× earnings
Cap rate
$749k–$988k
25–33%
Suggested range
$618k–$865k
blended estimate
The numbers above are liquor-only: bar-style multiples applied to mixed-beverage receipts. They're the right answer for a pure bar/lounge — but for a restaurant, this is just one slice of total enterprise value (the bar program). See the food-business estimate below.

Federal court history

Public records · last checked 2026-05-22

Lookup pending — check back tomorrow

Daily public-records quota was exhausted before we could check this operator. Our nightly job will retry automatically.